PT Cashlez Worldwide Indonesia Tbk CASH.JK
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 138.344 B -29.01 % | 194.879 B 51.09 % | 128.980 B -33.53 % | 194.051 B 130.13 % | 84.320 B 407.73 % | 16.607 B 87.95 % | 8.836 B 282.57 % | 2.310 B |
| Net income | -33.730 B -19.15 % | -28.310 B -182.06 % | -10.037 B -5.02 % | -9.557 B -42.47 % | -6.708 B 38.19 % | -10.853 B -123.27 % | -4.861 B 40.62 % | -8.187 B |
| Income before tax | -43.031 B -13.27 % | -37.989 B -310.78 % | -9.248 B -18.37 % | -7.812 B 14.51 % | -9.138 B 36.17 % | -14.316 B -194.51 % | -4.861 B 40.62 % | -8.187 B |
| Income before tax ratio | -0.31 -59.56 % | -0.19 -171.88 % | -0.07 -78.09 % | -0.04 62.85 % | -0.11 87.43 % | -0.86 -56.70 % | -0.55 84.48 % | -3.54 |
| EBITDA | -18.521 B -4.67 % | -17.694 B -403.32 % | -3.516 B -17.35 % | -2.996 B 34.59 % | -4.580 B 63.90 % | -12.685 B -218.62 % | -3.981 B 42.95 % | -6.978 B |
| Net income ratio | -0.24 -67.83 % | -0.15 -86.68 % | -0.08 -58.00 % | -0.05 38.09 % | -0.08 87.83 % | -0.65 -18.79 % | -0.55 84.48 % | -3.54 |
| Ratio EBITDA | -0.13 -47.44 % | -0.09 -233.12 % | -0.03 -76.55 % | -0.02 71.58 % | -0.05 92.89 % | -0.76 -69.53 % | -0.45 85.09 % | -3.02 |
| Gross profit ratio | 0.11 74.71 % | 0.07 -68.51 % | 0.21 18.08 % | 0.18 -49.22 % | 0.34 -46.98 % | 0.65 -20.73 % | 0.82 158.90 % | 0.32 |
| Weighted average shs out dil | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 11.57 % | 1.283 B -23.56 % | 1.678 B 0.00 % | 1.678 B 0.00 % | 1.678 B |
| Weighted average shs out | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 11.57 % | 1.283 B -23.56 % | 1.678 B 0.00 % | 1.678 B 0.00 % | 1.678 B |
| EPS diluted | -23.57 -19.16 % | -19.78 -182.17 % | -7.01 -4.94 % | -6.68 -27.72 % | -5.23 19.17 % | -6.47 -123.10 % | -2.90 40.57 % | -4.88 |
| Earnings per share | -23.57 -19.16 % | -19.78 -182.17 % | -7.01 -4.94 % | -6.68 -27.72 % | -5.23 19.17 % | -6.47 -123.10 % | -2.90 40.57 % | -4.88 |
| Gross profit | 15.730 B 24.03 % | 12.683 B -52.42 % | 26.654 B -21.51 % | 33.960 B 16.86 % | 29.061 B 169.18 % | 10.796 B 48.98 % | 7.247 B 890.47 % | 731.649 M |
| Income tax expense | -8.230 B -8.81 % | -7.563 B -1 448.82 % | 560.743 M 116.05 % | 259.538 M 112.93 % | -2.008 B 42.02 % | -3.463 B | 0.000 | 0.000 |
| Cost of revenue | 122.614 B -32.70 % | 182.196 B 78.06 % | 102.326 B -36.08 % | 160.090 B 189.71 % | 55.259 B 850.92 % | 5.811 B 265.62 % | 1.589 B 0.72 % | 1.578 B |
| General and administrative expenses | 52.175 B 8.48 % | 48.098 B 26.77 % | 37.942 B -16.07 % | 45.205 B 22.23 % | 36.985 B 61.33 % | 22.925 B 82.63 % | 12.553 B 2.54 % | 12.242 B |
| Selling and marketing expenses | 1.915 B -17.04 % | 2.308 B 33.80 % | 1.725 B 12.26 % | 1.537 B 37.22 % | 1.120 B -45.17 % | 2.043 B 311.72 % | 496.107 M 331.46 % | 114.982 M |
| Other expenses | 0.000 | 0.000 100.00 % | -2.786 B -530.86 % | -441.557 M | 0.000 -100.00 % | 128.778 M 162.99 % | -204.441 M -13.48 % | -180.155 M |
| Operating expenses | 51.709 B 3.74 % | 49.847 B 41.28 % | 35.282 B -21.86 % | 45.150 B 18.11 % | 38.226 B 50.28 % | 25.437 B 97.05 % | 12.909 B 6.05 % | 12.173 B |
| Cost and expenses | -174.322 B -175.13 % | 232.043 B 68.63 % | 137.607 B -32.95 % | 205.240 B 119.54 % | 93.485 B 199.17 % | 31.248 B 115.53 % | 14.498 B 5.44 % | 13.751 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 51.709 B 3.74 % | 49.847 B 30.94 % | 38.067 B -16.50 % | 45.591 B 19.27 % | 38.226 B 51.04 % | 25.308 B 99.21 % | 12.704 B 5.93 % | 11.992 B |
| Interest income | 114.990 M -32.73 % | 170.927 M -14.53 % | 199.984 M -86.67 % | 1.500 B 150.44 % | 599.007 M -0.39 % | 601.349 M 827.68 % | 64.823 M -79.67 % | 318.870 M |
| Interest expense | 6.947 B 187.87 % | 2.413 B 207.65 % | 784.447 M 140.52 % | 326.151 M -25.69 % | 438.909 M 252.72 % | 124.437 M | 0.000 | 0.000 |
| Depreciation and amortization | 17.564 B -1.77 % | 17.881 B 261.39 % | 4.948 B 10.19 % | 4.490 B 9.02 % | 4.119 B 173.39 % | 1.507 B 108.79 % | 721.616 M -11.68 % | 817.073 M |
| Operating income | -35.979 B 3.19 % | -37.164 B -330.77 % | -8.627 B 22.90 % | -11.189 B -22.09 % | -9.164 B 37.40 % | -14.641 B -158.58 % | -5.662 B 50.51 % | -11.441 B |
| Operating income ratio | -0.26 -36.37 % | -0.19 -185.10 % | -0.07 -16.00 % | -0.06 46.95 % | -0.11 87.67 % | -0.88 -37.58 % | -0.64 87.06 % | -4.95 |
| Total other income expenses net | -7.053 B -755.31 % | -824.589 M -32.90 % | -620.472 M -118.37 % | 3.377 B 12 624.28 % | 26.538 M -91.82 % | 324.617 M -59.47 % | 800.912 M -75.39 % | 3.254 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|
| Net debt | -6.078 B -30.24 % | -4.667 B -168.64 % | 6.799 B 152.32 % | -12.996 B 68.38 % | -41.098 B -64.18 % | -25.032 B -253.52 % | -7.081 B -214.61 % | -2.251 B |
| Total investments | 10.348 B -15.31 % | 12.219 B -0.52 % | 12.283 B -45.53 % | 22.550 B -28.97 % | 31.748 B 3 015.25 % | 1.019 B -2.75 % | 1.048 B 4.73 % | 1.001 B |
| Total debt | 10.954 B -0.05 % | 10.959 B -3.08 % | 11.307 B 690.79 % | 1.430 B -38.71 % | 2.333 B 137.62 % | 981.712 M -70.59 % | 3.338 B 0.00 % | 3.338 B |
| Accumulated other comprehensive income loss | 74.849 B 0.66 % | 74.355 B 0.82 % | 73.753 B 11 405.79 % | 641.005 M -24.68 % | 851.038 M 108.43 % | 408.314 M 6.87 % | 382.058 M 128.34 % | 167.323 M |
| Retained earnings | -129.261 B -35.31 % | -95.531 B -42.11 % | -67.221 B -17.55 % | -57.184 B -18.81 % | -48.131 B -16.47 % | -41.324 B -35.62 % | -30.470 B -18.98 % | -25.609 B |
| Common stock | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.173 B 21.49 % | 14.136 B 15.65 % | 12.223 B 0.00 % | 12.223 B |
| Total equity | 121.130 B -21.80 % | 154.899 B -16.07 % | 184.548 B 75.49 % | 105.160 B -6.82 % | 112.860 B 269.54 % | 30.540 B 1 780.23 % | -1.818 B -164.26 % | 2.829 B |
| Other non current liabilities | 55.003 B 2 648.48 % | 2.001 B 17.06 % | 1.710 B 2.15 % | 1.674 B -51.59 % | 3.457 B 142.86 % | 1.424 B 68.20 % | 846.355 M 30.35 % | 649.289 M |
| Long term debt | 1.055 B 265.63 % | 288.556 M -73.80 % | 1.101 B | 0.000 -100.00 % | 901.190 M 27.31 % | 707.870 M | 0.000 | 0.000 |
| Total non current liabilities | 56.058 B 2 348.20 % | 2.290 B -18.54 % | 2.811 B 67.95 % | 1.674 B -61.60 % | 4.358 B 104.48 % | 2.131 B 151.84 % | 846.355 M 30.35 % | 649.289 M |
| Other current liabilities | 14.004 B -61.51 % | 36.383 B 1 330.01 % | 2.544 B -74.50 % | 9.976 B -44.93 % | 18.113 B -11.84 % | 20.544 B 35.37 % | 15.177 B 159.69 % | 5.844 B |
| Deferred revenue | 1.616 B -58.93 % | 3.935 B 82.40 % | 2.158 B -89.23 % | 20.036 B 68.72 % | 11.875 B 181.41 % | -14.587 B | 0.000 | 0.000 |
| Short term debt | 9.899 B -7.23 % | 10.671 B -0.80 % | 10.756 B 652.28 % | 1.430 B -0.12 % | 1.432 B 422.78 % | 273.842 M -91.79 % | 3.338 B 0.00 % | 3.338 B |
| Total current liabilities | 56.443 B -22.31 % | 72.653 B 90.55 % | 38.128 B -20.81 % | 48.151 B -41.74 % | 82.654 B 297.03 % | 20.818 B 12.45 % | 18.514 B 101.64 % | 9.182 B |
| Total liabilities | 112.501 B 50.11 % | 74.943 B 83.06 % | 40.939 B -17.83 % | 49.824 B -42.74 % | 87.012 B 279.14 % | 22.950 B 18.54 % | 19.360 B 96.93 % | 9.831 B |
| Other non current assets | 0.000 -100.00 % | 3.000 M -94.34 % | 53.000 M -80.32 % | 269.284 M 19.96 % | 224.481 M -96.96 % | 7.374 B 3 726.87 % | 192.689 M -30.52 % | 277.324 M |
| Long term investments | 10.348 B 932.04 % | 1.003 B -6.02 % | 1.067 B 4.10 % | 1.025 B -2.17 % | 1.048 B 2.79 % | 1.019 B -2.75 % | 1.048 B 4.73 % | 1.001 B |
| Intangible assets | 83.891 B -8.32 % | 91.508 B -10.08 % | 101.769 B 15 080.30 % | 670.404 M 7.56 % | 623.296 M 239.26 % | 183.721 M -49.04 % | 360.500 M -36.83 % | 570.709 M |
| GoodWill | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 128.686 B -5.59 % | 136.303 B -7.00 % | 146.564 B 222.37 % | 45.465 B 0.10 % | 45.418 B 24 621.22 % | 183.721 M -49.04 % | 360.500 M -36.83 % | 570.709 M |
| Property plant equipment net | 15.085 B 1.36 % | 14.883 B -23.58 % | 19.475 B 53.08 % | 12.722 B -26.00 % | 17.192 B 194.13 % | 5.845 B 162.88 % | 2.223 B -6.81 % | 2.386 B |
| Total non current assets | 179.926 B 6.49 % | 168.962 B -4.32 % | 176.585 B 158.23 % | 68.382 B -4.94 % | 71.933 B 302.62 % | 17.866 B 367.15 % | 3.825 B -9.68 % | 4.235 B |
| Other current assets | 1.591 B 4.33 % | 1.525 B -42.75 % | 2.664 B -6.40 % | 2.846 B -78.86 % | 13.461 B 305.05 % | 3.323 B 191.38 % | 1.141 B -10.88 % | 1.280 B |
| Short term investments | 0.000 -100.00 % | 11.216 B 0.00 % | 11.216 B -47.89 % | 21.525 B -29.89 % | 30.700 B | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 17.033 B 10.86 % | 15.364 B 240.80 % | 4.508 B -68.75 % | 14.426 B -66.78 % | 43.431 B 66.95 % | 26.014 B 149.69 % | 10.419 B 86.44 % | 5.588 B |
| Cash and short term investments | 17.033 B -35.92 % | 26.580 B 69.04 % | 15.724 B -56.26 % | 35.951 B -51.50 % | 74.131 B 184.96 % | 26.014 B 149.69 % | 10.419 B 86.44 % | 5.588 B |
| Total current assets | 53.705 B -11.79 % | 60.880 B 38.71 % | 43.890 B -49.32 % | 86.602 B -32.31 % | 127.939 B 259.14 % | 35.624 B 159.68 % | 13.718 B 62.83 % | 8.425 B |
| Inventory | 6.381 B -29.20 % | 9.013 B -27.13 % | 12.369 B -58.14 % | 29.551 B 129.94 % | 12.852 B 272.90 % | 3.447 B 174.15 % | 1.257 B 2.67 % | 1.224 B |
| Net receivables | 28.700 B 20.78 % | 23.761 B 80.93 % | 13.133 B -28.06 % | 18.254 B -33.61 % | 27.496 B 868.22 % | 2.840 B 214.80 % | 902.089 M 171.28 % | 332.525 M |
| Tax assets | 25.807 B 53.88 % | 16.770 B 77.91 % | 9.426 B 5.91 % | 8.901 B 10.55 % | 8.051 B 133.72 % | 3.445 B | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 30.923 B 42.91 % | 21.639 B -4.30 % | 22.612 B 35.41 % | 16.699 B -67.38 % | 51.195 B 250.95 % | 14.587 B | 0.000 | 0.000 |
| Tax payables | 0.000 -100.00 % | 25.102 M -56.95 % | 58.314 M 456.27 % | 10.483 M -73.12 % | 38.996 M | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 21.397 B -2.43 % | 21.929 B -8.14 % | 23.871 B 215.88 % | 7.557 B 25.90 % | 6.002 B | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 1.055 B 91.60 % | 550.643 M -30.18 % | 788.687 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.01 % | 136.964 B 138.95 % | 57.320 B 257.19 % | 16.047 B 0.00 % | 16.047 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 233.631 B 1.65 % | 229.842 B 4.25 % | 220.475 B 42.26 % | 154.984 B -22.46 % | 199.872 B 273.66 % | 53.490 B 204.91 % | 17.543 B 38.57 % | 12.660 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -11.053 B -217.03 % | 9.444 B 1 308.74 % | 670.391 M 102.06 % | -32.489 B -258.36 % | 20.516 B 324.00 % | -9.159 B -226.65 % | 7.232 B 492.77 % | -1.841 B |
| Net cash provided by operating activities | -27.219 B -101.43 % | -13.513 B -205.82 % | -4.419 B 88.30 % | -37.772 B -310.70 % | 17.926 B 196.87 % | -18.505 B -1 222.12 % | 1.649 B 115.21 % | -10.845 B |
| Investments in property plant and equipment | -6.662 B -1 011.36 % | -599.484 M 96.97 % | -19.754 B -3 725.74 % | -516.349 M 98.45 % | -33.315 B -1 702.62 % | -1.848 B -429.75 % | -348.871 M 77.57 % | -1.555 B |
| Acquisitions net | 97.234 M -85.89 % | 688.919 M 478.96 % | 118.993 M -84.94 % | 790.215 M 101.68 % | -46.984 B -22 719.25 % | 207.715 M | 0.000 -100.00 % | 12.036 B |
| Purchases of investments | 0.000 | 0.000 -100.00 % | 2.612 B 125.60 % | -10.203 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 25.000 M | 0.000 -100.00 % | 10.309 B 6.55 % | 9.675 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 100.00 % | -2.267 B 13.20 % | -2.612 B -125.60 % | 10.203 B | 0.000 | 0.000 | 0.000 -100.00 % | 11.766 B |
| Net cash used for investing activites | -6.540 B -200.35 % | -2.178 B 76.65 % | -9.326 B -193.74 % | 9.949 B 112.39 % | -80.298 B -4 794.99 % | -1.640 B -370.21 % | -348.871 M -103.33 % | 10.481 B |
| Debt repayment | -198.657 M -101.01 % | 19.657 B 95.58 % | 10.051 B 521.45 % | -2.385 B -138.07 % | -1.002 B 75.60 % | -4.106 B | 0.000 100.00 % | -2.498 B |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 8.655 M -99.99 % | 82.682 B 107.49 % | 39.848 B | 0.000 -100.00 % | 3.000 B |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 35.699 B 3 447.20 % | -1.067 B -328.40 % | -248.960 M -134.03 % | 731.516 M 138.68 % | -1.891 B | 0.000 -100.00 % | 3.530 B | 0.000 |
| Net cash used provided by financing activities | 35.501 B 90.96 % | 18.590 B 89.66 % | 9.802 B 695.99 % | -1.645 B -102.06 % | 79.789 B 123.24 % | 35.741 B 912.51 % | 3.530 B 602.78 % | 502.294 M |
| Effect of forex changes on cash | -72.743 M | 0.000 100.00 % | -5.974 B -1 392.91 % | 462.075 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.450 B |
| Net change in cash | 1.669 B -42.46 % | 2.900 B 129.24 % | -9.917 B 65.81 % | -29.005 B -266.54 % | 17.417 B 11.68 % | 15.596 B 222.87 % | 4.830 B -13.56 % | 5.588 B |
| Cash at beginning of period | 15.364 B 61.38 % | 9.520 B -34.00 % | 14.426 B -66.78 % | 43.431 B 66.95 % | 26.014 B 149.69 % | 10.419 B 86.44 % | 5.588 B | 0.000 |
| Cash at end of period | 17.033 B 37.14 % | 12.420 B 175.50 % | 4.508 B -68.75 % | 14.426 B -66.78 % | 43.431 B 66.95 % | 26.014 B 149.69 % | 10.419 B 86.44 % | 5.588 B |
| Operating cash flow | -27.219 B -101.43 % | -13.513 B -205.82 % | -4.419 B 88.30 % | -37.772 B -310.70 % | 17.926 B 196.87 % | -18.505 B -1 222.12 % | 1.649 B 115.21 % | -10.845 B |
| Capital expenditure | -1.669 B -178.48 % | -599.484 M 96.97 % | -19.754 B -3 725.74 % | -516.349 M 98.45 % | -33.315 B -1 702.62 % | -1.848 B -429.75 % | -348.871 M 77.57 % | -1.555 B |
| Free CashFlow | -28.888 B -104.70 % | -14.112 B 41.62 % | -24.173 B 36.87 % | -38.288 B -148.81 % | -15.388 B 24.39 % | -20.353 B -1 665.32 % | 1.300 B 110.49 % | -12.400 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-01 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.265 B 0.00 % | 29.265 B -28.99 % | 41.216 B 0.00 % | 41.216 B 47.43 % | 27.956 B 0.00 % | 27.956 B -40.03 % | 46.616 B 0.00 % | 46.616 B -35.25 % | 71.999 B 142.85 % | 29.648 B -31.05 % | 43.000 B 0.00 % | 43.000 B 78.51 % | 24.088 B 27.50 % | 18.893 B -72.06 % | 67.626 B 0.00 % | 67.626 B 130.03 % | 29.399 B 0.00 % | 29.399 B -15.48 % | 34.784 B 0.00 % | 34.784 B 371.56 % | 7.376 B 0.00 % | 7.376 B 44.65 % | 5.100 B 0.00 % | 5.100 B 59.16 % | 3.204 B 0.00 % | 3.204 B |
| Net income | -10.115 B 0.00 % | -10.115 B -14.08 % | -8.867 B 0.00 % | -8.867 B -10.85 % | -7.998 B 0.00 % | -7.998 B 28.03 % | -11.113 B 0.00 % | -11.113 B -3 193.34 % | 359.258 M 105.58 % | -6.443 B -1 678.54 % | -362.270 M 0.00 % | -362.270 M 91.57 % | -4.299 B 14.26 % | -5.014 B -131.45 % | -2.166 B 0.00 % | -2.166 B 17.08 % | -2.612 B 0.00 % | -2.612 B -85.17 % | -1.411 B 0.00 % | -1.411 B 27.40 % | -1.943 B 0.00 % | -1.943 B 31.33 % | -2.830 B 0.00 % | -2.830 B -8.98 % | -2.597 B 0.00 % | -2.597 B |
| Income before tax | -10.325 B 0.00 % | -10.325 B 5.47 % | -10.922 B 0.00 % | -10.922 B -3.10 % | -10.594 B 0.00 % | -10.594 B 30.10 % | -15.156 B 0.00 % | -15.156 B -1 851.65 % | -776.557 M 88.75 % | -6.901 B -787.14 % | 1.004 B 0.00 % | 1.004 B 123.90 % | -4.203 B 40.42 % | -7.054 B -249.88 % | -2.016 B 0.00 % | -2.016 B -6.66 % | -1.890 B 0.00 % | -1.890 B -11.35 % | -1.697 B 0.00 % | -1.697 B 40.89 % | -2.872 B 0.00 % | -2.872 B 24.89 % | -3.823 B 0.00 % | -3.823 B -14.62 % | -3.335 B 0.00 % | -3.335 B |
| Income before tax ratio | -0.35 0.00 % | -0.35 -33.13 % | -0.26 0.00 % | -0.26 30.07 % | -0.38 0.00 % | -0.38 -16.56 % | -0.33 0.00 % | -0.33 -2 914.31 % | -0.01 95.37 % | -0.23 -1 096.60 % | 0.02 0.00 % | 0.02 113.39 % | -0.17 53.27 % | -0.37 -1 152.39 % | -0.03 0.00 % | -0.03 53.63 % | -0.06 0.00 % | -0.06 -31.75 % | -0.05 0.00 % | -0.05 87.46 % | -0.39 0.00 % | -0.39 48.07 % | -0.75 0.00 % | -0.75 27.98 % | -1.04 0.00 % | -1.04 |
| EBITDA | -6.943 B 0.00 % | -6.943 B 2.28 % | -7.105 B 0.00 % | -7.105 B 22.01 % | -9.110 B 0.00 % | -9.110 B 34.96 % | -14.006 B 0.00 % | -14.006 B -346.79 % | 5.675 B 195.72 % | -5.929 B -387.43 % | 2.063 B 0.00 % | 2.063 B 161.52 % | -3.353 B 47.23 % | -6.355 B -174.14 % | -2.318 B 0.00 % | -2.318 B -220.05 % | -724.254 M 0.00 % | -724.254 M -82.05 % | -397.836 M 0.00 % | -397.836 M 84.38 % | -2.548 B 0.00 % | -2.548 B 28.95 % | -3.586 B 0.00 % | -3.586 B -15.32 % | -3.110 B 0.00 % | -3.110 B |
| Net income ratio | -0.35 0.00 % | -0.35 -60.66 % | -0.22 0.00 % | -0.22 24.81 % | -0.29 0.00 % | -0.29 -20.01 % | -0.24 0.00 % | -0.24 -4 877.66 % | 0.00 102.30 % | -0.22 -2 479.50 % | -0.01 0.00 % | -0.01 95.28 % | -0.18 32.75 % | -0.27 -728.46 % | -0.03 0.00 % | -0.03 63.95 % | -0.09 0.00 % | -0.09 -119.08 % | -0.04 0.00 % | -0.04 84.60 % | -0.26 0.00 % | -0.26 52.52 % | -0.55 0.00 % | -0.55 31.53 % | -0.81 0.00 % | -0.81 |
| Ratio EBITDA | -0.24 0.00 % | -0.24 -37.62 % | -0.17 0.00 % | -0.17 47.10 % | -0.33 0.00 % | -0.33 -8.45 % | -0.30 0.00 % | -0.30 -481.16 % | 0.08 139.41 % | -0.20 -516.88 % | 0.05 0.00 % | 0.05 134.47 % | -0.14 58.61 % | -0.34 -881.30 % | -0.03 0.00 % | -0.03 -39.13 % | -0.02 0.00 % | -0.02 -115.39 % | -0.01 0.00 % | -0.01 96.69 % | -0.35 0.00 % | -0.35 50.88 % | -0.70 0.00 % | -0.70 27.55 % | -0.97 0.00 % | -0.97 |
| Gross profit ratio | 0.17 0.00 % | 0.17 44.38 % | 0.12 0.00 % | 0.12 -21.83 % | 0.15 0.00 % | 0.15 2 163.61 % | -0.01 0.00 % | -0.01 -106.98 % | 0.11 -64.19 % | 0.30 40.76 % | 0.21 0.00 % | 0.21 -8.52 % | 0.23 -20.61 % | 0.29 107.18 % | 0.14 0.00 % | 0.14 -52.45 % | 0.30 0.00 % | 0.30 -10.70 % | 0.33 0.00 % | 0.33 -42.84 % | 0.58 0.00 % | 0.58 -21.91 % | 0.75 0.00 % | 0.75 28.25 % | 0.58 0.00 % | 0.58 |
| Weighted average shs out dil | 1.431 B 0.00 % | 1.431 B -0.03 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B -13.77 % | 1.660 B 38.00 % | 1.203 B -23.86 % | 1.580 B 0.00 % | 1.580 B 23.14 % | 1.283 B 0.00 % | 1.283 B -6.66 % | 1.374 B 0.00 % | 1.374 B 15.37 % | 1.191 B 0.00 % | 1.191 B 5.91 % | 1.125 B 0.00 % | 1.125 B -4.59 % | 1.179 B 0.00 % | 1.179 B |
| Weighted average shs out | 1.431 B 0.00 % | 1.431 B -0.03 % | 1.431 B 0.00 % | 1.431 B 0.02 % | 1.431 B 0.00 % | 1.431 B -0.02 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B 0.00 % | 1.431 B -13.68 % | 1.658 B 37.86 % | 1.203 B -23.74 % | 1.577 B 0.00 % | 1.577 B 22.95 % | 1.283 B 0.00 % | 1.283 B -6.66 % | 1.374 B 0.00 % | 1.374 B 15.37 % | 1.191 B 0.00 % | 1.191 B 5.91 % | 1.125 B 0.00 % | 1.125 B -4.59 % | 1.179 B 0.00 % | 1.179 B |
| EPS diluted | -7.07 0.00 % | -7.07 -14.03 % | -6.20 0.00 % | -6.20 -10.91 % | -5.59 0.00 % | -5.59 28.06 % | -7.77 0.00 % | -7.77 -3 208.00 % | 0.25 105.56 % | -4.50 -1 700.00 % | -0.25 0.00 % | -0.25 90.35 % | -2.59 37.89 % | -4.17 -204.38 % | -1.37 0.00 % | -1.37 32.84 % | -2.04 0.00 % | -2.04 -98.06 % | -1.03 0.00 % | -1.03 36.81 % | -1.63 0.00 % | -1.63 35.32 % | -2.52 0.00 % | -2.52 -14.55 % | -2.20 0.00 % | -2.20 |
| Earnings per share | -7.07 0.00 % | -7.07 -14.03 % | -6.20 0.00 % | -6.20 -10.91 % | -5.59 0.00 % | -5.59 28.06 % | -7.77 0.00 % | -7.77 -3 208.00 % | 0.25 105.56 % | -4.50 -1 700.00 % | -0.25 0.00 % | -0.25 90.35 % | -2.59 37.89 % | -4.17 -204.38 % | -1.37 0.00 % | -1.37 32.84 % | -2.04 0.00 % | -2.04 -98.06 % | -1.03 0.00 % | -1.03 36.81 % | -1.63 0.00 % | -1.63 35.32 % | -2.52 0.00 % | -2.52 -14.55 % | -2.20 0.00 % | -2.20 |
| Gross profit | 5.106 B 0.00 % | 5.106 B 2.52 % | 4.981 B 0.00 % | 4.981 B 15.25 % | 4.322 B 0.00 % | 4.322 B 1 337.57 % | -349.227 M 0.00 % | -349.227 M -104.52 % | 7.723 B -13.03 % | 8.881 B -2.95 % | 9.150 B 0.00 % | 9.150 B 63.31 % | 5.603 B 1.22 % | 5.536 B -42.12 % | 9.564 B 0.00 % | 9.564 B 9.37 % | 8.745 B 0.00 % | 8.745 B -24.52 % | 11.586 B 0.00 % | 11.586 B 169.54 % | 4.299 B 0.00 % | 4.299 B 12.96 % | 3.805 B 0.00 % | 3.805 B 104.12 % | 1.864 B 0.00 % | 1.864 B |
| Income tax expense | 478.704 M 0.00 % | 478.704 M -75.78 % | 1.976 B 0.00 % | 1.976 B -7.57 % | 2.138 B 0.00 % | 2.138 B -25.90 % | 2.886 B 0.00 % | 2.886 B 261.10 % | -1.791 B | 0.000 -100.00 % | 1.085 B 0.00 % | 1.085 B 108.20 % | 520.968 M -52.10 % | 1.088 B 232.95 % | 326.674 M 0.00 % | 326.674 M -28.43 % | 456.443 M 0.00 % | 456.443 M -6.10 % | 486.107 M 0.00 % | 486.107 M -6.12 % | 517.803 M 0.00 % | 517.803 M -47.86 % | 993.033 M 0.00 % | 993.033 M 34.47 % | 738.453 M 0.00 % | 738.453 M |
| Cost of revenue | 24.159 B 0.00 % | 24.159 B -33.33 % | 36.235 B 0.00 % | 36.235 B 53.31 % | 23.634 B 0.00 % | 23.634 B -49.68 % | 46.965 B 0.00 % | 46.965 B -26.93 % | 64.275 B 209.50 % | 20.767 B -38.65 % | 33.849 B 0.00 % | 33.849 B 83.12 % | 18.484 B 38.39 % | 13.357 B -77.00 % | 58.062 B 0.00 % | 58.062 B 181.12 % | 20.654 B 0.00 % | 20.654 B -10.96 % | 23.198 B 0.00 % | 23.198 B 653.73 % | 3.078 B 0.00 % | 3.078 B 137.82 % | 1.294 B 0.00 % | 1.294 B -3.41 % | 1.340 B 0.00 % | 1.340 B |
| General and administrative expenses | 12.575 B 0.00 % | 12.575 B 0.07 % | 12.567 B 0.00 % | 12.567 B -7.05 % | 13.521 B 0.00 % | 13.521 B -2.39 % | 13.851 B -1.19 % | 14.017 B 110.51 % | 6.659 B -50.93 % | 13.571 B 90.04 % | 7.141 B 0.00 % | 7.141 B -45.37 % | 13.070 B 23.41 % | 10.591 B -7.70 % | 11.474 B 0.00 % | 11.474 B 3.10 % | 11.129 B 0.00 % | 11.129 B -5.72 % | 11.804 B 0.00 % | 11.804 B 76.50 % | 6.688 B 0.00 % | 6.688 B 0.33 % | 6.666 B 0.00 % | 6.666 B 39.00 % | 4.796 B 0.00 % | 4.796 B |
| Selling and marketing expenses | 361.606 M 0.00 % | 361.606 M 134.03 % | 154.510 M 0.00 % | 154.510 M -80.76 % | 803.015 M 0.00 % | 803.015 M 0.86 % | 796.189 M 0.00 % | 796.189 M -49.56 % | 1.578 B -32.03 % | 2.322 B 412.81 % | 452.866 M 0.00 % | 452.866 M -62.86 % | 1.219 B -40.20 % | 2.039 B 548.76 % | 314.238 M 0.00 % | 314.238 M -30.81 % | 454.170 M 0.00 % | 454.170 M 118.42 % | 207.933 M 0.00 % | 207.933 M -40.94 % | 352.052 M 0.00 % | 352.052 M -56.46 % | 808.497 M 0.00 % | 808.497 M 279.96 % | 212.786 M 0.00 % | 212.786 M |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 12.937 B 0.00 % | 12.937 B -0.25 % | 12.969 B 0.00 % | 12.969 B -9.46 % | 14.324 B 0.00 % | 14.324 B -0.35 % | 14.374 B 3.00 % | 13.956 B 65.58 % | 8.429 B -46.97 % | 15.893 B 104.72 % | 7.763 B 0.00 % | 7.763 B -22.65 % | 10.037 B -20.72 % | 12.660 B 3.63 % | 12.217 B 0.00 % | 12.217 B 14.61 % | 10.660 B 0.00 % | 10.660 B -19.63 % | 13.265 B 0.00 % | 13.265 B 80.70 % | 7.341 B 0.00 % | 7.341 B -6.14 % | 7.821 B 0.00 % | 7.821 B 47.91 % | 5.288 B 0.00 % | 5.288 B |
| Cost and expenses | 37.095 B 0.00 % | 37.095 B -24.61 % | 49.203 B 0.00 % | 49.203 B 29.97 % | 37.856 B 0.00 % | 37.856 B -38.28 % | 61.340 B 0.69 % | 60.921 B -16.21 % | 72.704 B 98.32 % | 36.660 B -11.90 % | 41.613 B 0.00 % | 41.613 B 45.90 % | 28.521 B 9.62 % | 26.017 B -62.98 % | 70.279 B 0.00 % | 70.279 B 124.43 % | 31.315 B 0.00 % | 31.315 B -14.12 % | 36.462 B 0.00 % | 36.462 B 249.98 % | 10.418 B 0.00 % | 10.418 B 14.30 % | 9.115 B 0.00 % | 9.115 B 37.54 % | 6.627 B 0.00 % | 6.627 B |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 12.937 B 0.00 % | 12.937 B -0.25 % | 12.969 B 0.00 % | 12.969 B -9.46 % | 14.324 B 0.00 % | 14.324 B -0.35 % | 14.374 B 0.00 % | 14.374 B 70.54 % | 8.429 B -46.97 % | 15.893 B 105.36 % | 7.739 B 0.00 % | 7.739 B -22.43 % | 9.977 B -20.90 % | 12.612 B 3.86 % | 12.144 B 0.00 % | 12.144 B 14.00 % | 10.652 B 0.00 % | 10.652 B -16.05 % | 12.688 B 0.00 % | 12.688 B 71.53 % | 7.397 B 0.00 % | 7.397 B -5.31 % | 7.812 B 0.00 % | 7.812 B 49.82 % | 5.214 B 0.00 % | 5.214 B |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 693.812 M 0.00 % | 693.812 M 192.41 % | -750.774 M -188.26 % | 850.624 M 1 482.79 % | 53.742 M 210.03 % | 17.334 M -95.16 % | 358.377 M 0.00 % | 358.377 M 55.34 % | 230.709 M 226.04 % | 70.762 M -88.89 % | 637.063 M 0.00 % | 637.063 M 2 406.44 % | 25.417 M 0.00 % | 25.417 M 32.68 % | 19.156 M 0.00 % | 19.156 M -88.77 % | 170.527 M 0.00 % | 170.527 M -11.44 % | 192.566 M 0.00 % | 192.566 M 118.76 % | 88.026 M 0.00 % | 88.026 M |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 294.956 M -14.04 % | 343.149 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 887.393 M 0.00 % | 887.393 M 0.50 % | 882.966 M 0.00 % | 882.966 M -0.99 % | 891.820 M 0.00 % | 891.820 M 24.38 % | 716.988 M 0.00 % | 716.988 M -88.76 % | 6.381 B 489.31 % | 1.083 B 66.20 % | 651.446 M 0.00 % | 651.446 M -36.17 % | 1.021 B 41.34 % | 722.150 M 176.27 % | 261.390 M 0.00 % | 261.390 M -77.90 % | 1.183 B 0.00 % | 1.183 B 68.05 % | 703.885 M 0.00 % | 703.885 M 27.83 % | 550.662 M 0.00 % | 550.662 M 30.99 % | 420.398 M 0.00 % | 420.398 M 75.07 % | 240.132 M 0.00 % | 240.132 M |
| Operating income | -7.830 B 0.00 % | -7.830 B 1.97 % | -7.988 B 0.00 % | -7.988 B 20.14 % | -10.002 B 0.00 % | -10.002 B 32.07 % | -14.723 B 0.00 % | -14.723 B -1 988.18 % | -705.084 M 89.94 % | -7.012 B -596.80 % | 1.411 B 0.00 % | 1.411 B 132.27 % | -4.374 B 38.20 % | -7.077 B -174.36 % | -2.579 B 0.00 % | -2.579 B -35.25 % | -1.907 B 0.00 % | -1.907 B -73.11 % | -1.102 B 0.00 % | -1.102 B 64.44 % | -3.098 B 0.00 % | -3.098 B 22.66 % | -4.006 B 0.00 % | -4.006 B -19.60 % | -3.350 B 0.00 % | -3.350 B |
| Operating income ratio | -0.27 0.00 % | -0.27 -38.06 % | -0.19 0.00 % | -0.19 45.83 % | -0.36 0.00 % | -0.36 -13.27 % | -0.32 0.00 % | -0.32 -3 125.19 % | -0.01 95.86 % | -0.24 -820.53 % | 0.03 0.00 % | 0.03 118.08 % | -0.18 51.53 % | -0.37 -882.07 % | -0.04 0.00 % | -0.04 41.21 % | -0.06 0.00 % | -0.06 -104.82 % | -0.03 0.00 % | -0.03 92.46 % | -0.42 0.00 % | -0.42 46.53 % | -0.79 0.00 % | -0.79 24.85 % | -1.05 0.00 % | -1.05 |
| Total other income expenses net | -2.495 B 0.00 % | -2.495 B 14.98 % | -2.934 B 0.00 % | -2.934 B -395.62 % | -592.060 M 0.00 % | -592.060 M -36.97 % | -432.250 M 0.00 % | -432.250 M -504.77 % | -71.474 M -164.17 % | 111.385 M 127.35 % | -407.199 M 0.00 % | -407.199 M -338.08 % | 171.036 M 647.18 % | 22.891 M -95.94 % | 563.275 M 0.00 % | 563.275 M 3 205.67 % | 17.040 M 0.00 % | 17.040 M 102.86 % | -595.700 M 0.00 % | -595.700 M -362.52 % | 226.917 M 0.00 % | 226.917 M 23.61 % | 183.569 M 0.00 % | 183.569 M 1 147.92 % | 14.710 M 0.00 % | 14.710 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-01 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-01 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -7.764 B 0.00 % | -7.764 B -80.91 % | -4.292 B 0.00 % | -4.292 B 23.29 % | -5.595 B 0.00 % | -5.595 B -19.89 % | -4.667 B 0.00 % | -4.667 B -262.81 % | 2.866 B 260.50 % | -1.786 B -215.32 % | 1.549 B 0.00 % | 1.549 B 111.94 % | -12.966 B -136.06 % | 35.951 B 376.63 % | -12.996 B 0.00 % | -12.996 B 44.47 % | -23.403 B 0.00 % | -23.403 B 42.68 % | -40.826 B 0.00 % | -40.826 B 37.61 % | -65.434 B 0.00 % | -65.434 B -161.40 % | -25.032 B 0.00 % | -25.032 B -340.27 % | 10.419 B |
| Total investments | 1.153 B 0.00 % | 1.153 B 6.29 % | 1.085 B 0.00 % | 1.085 B -91.10 % | 12.194 B 0.00 % | 12.194 B -0.20 % | 12.219 B 0.00 % | 12.219 B -0.52 % | 12.283 B 0.00 % | 12.283 B 0.00 % | 12.283 B 0.00 % | 12.283 B -43.26 % | 21.647 B -69.89 % | 71.901 B 218.85 % | 22.550 B 0.00 % | 22.550 B -21.56 % | 28.748 B 0.00 % | 28.748 B -10.85 % | 32.248 B 0.00 % | 32.248 B 3 118.28 % | 1.002 B 0.00 % | 1.002 B -1.68 % | 1.019 B 0.00 % | 1.019 B -95.11 % | 20.837 B |
| Total debt | 10.098 B 0.00 % | 10.098 B -20.74 % | 12.741 B 0.00 % | 12.741 B 21.86 % | 10.455 B 0.00 % | 10.455 B -2.26 % | 10.697 B 0.00 % | 10.697 B -50.07 % | 21.426 B 270.14 % | 5.789 B -47.70 % | 11.069 B 0.00 % | 11.069 B 43 416.79 % | 25.436 M | 0.000 -100.00 % | 1.430 B 0.00 % | 1.430 B -50.86 % | 2.910 B 0.00 % | 2.910 B 38.27 % | 2.105 B 0.00 % | 2.105 B -26.07 % | 2.846 B 0.00 % | 2.846 B 189.95 % | 981.712 M 0.00 % | 981.712 M | 0.000 |
| Accumulated other comprehensive income loss | 74.917 B 0.00 % | 74.917 B 0.09 % | 74.849 B 0.00 % | 74.849 B 0.66 % | 74.355 B 0.00 % | 74.355 B 0.00 % | 74.355 B 0.00 % | 74.355 B 5 318.19 % | 1.372 B -98.14 % | 73.874 B 0.16 % | 73.753 B 0.00 % | 73.753 B 4 083.63 % | 1.763 B -98.19 % | 97.603 B 15 126.51 % | 641.005 M 0.00 % | 641.005 M -24.70 % | 851.287 M 0.00 % | 851.287 M 0.03 % | 851.038 M 0.00 % | 851.038 M 117.53 % | 391.226 M 0.00 % | 391.226 M -4.19 % | 408.314 M 0.00 % | 408.314 M 122.46 % | -1.818 B |
| Retained earnings | -149.491 B 0.00 % | -149.491 B -15.65 % | -129.261 B 0.00 % | -129.261 B -15.90 % | -111.528 B 0.00 % | -111.528 B -16.75 % | -95.531 B 0.00 % | -95.531 B -30.32 % | -73.305 B 0.65 % | -73.785 B -9.77 % | -67.221 B 0.00 % | -67.221 B 0.77 % | -67.746 B | 0.000 100.00 % | -57.184 B 0.00 % | -57.184 B -7.80 % | -53.049 B 0.00 % | -53.049 B -11.38 % | -47.627 B 1.05 % | -48.131 B -6.46 % | -45.210 B 0.00 % | -45.210 B -9.41 % | -41.324 B 0.00 % | -41.324 B | 0.000 |
| Common stock | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B | 0.000 -100.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.174 B 0.00 % | 17.173 B 0.00 % | 17.173 B 0.22 % | 17.136 B 0.00 % | 17.136 B 21.22 % | 14.136 B 0.00 % | 14.136 B | 0.000 |
| Total equity | 101.506 B 0.00 % | 101.506 B -16.20 % | 121.130 B 0.00 % | 121.130 B -12.22 % | 137.988 B 0.00 % | 137.988 B -10.92 % | 154.899 B 0.00 % | 154.899 B -13.30 % | 178.662 B 0.57 % | 177.647 B -3.74 % | 184.548 B 0.00 % | 184.548 B 93.45 % | 95.396 B -9.28 % | 105.160 B 0.00 % | 105.160 B 0.00 % | 105.160 B -2.88 % | 108.278 B 0.00 % | 108.278 B -4.80 % | 113.736 B 0.78 % | 112.860 B -0.54 % | 113.467 B 0.00 % | 113.467 B 271.53 % | 30.540 B 0.00 % | 30.540 B 1 780.23 % | -1.818 B |
| Other non current liabilities | 73.529 B 0.00 % | 73.529 B 33.68 % | 55.003 B 0.00 % | 55.003 B 2 648.48 % | 2.001 B 0.00 % | 2.001 B 0.00 % | 2.001 B 0.00 % | 2.001 B 21.65 % | 1.645 B -56.95 % | 3.821 B 69.08 % | 2.260 B 0.00 % | 2.260 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.198 B 0.00 % | 3.198 B 35.42 % | 2.362 B -31.69 % | 3.457 B -15.15 % | 4.075 B 0.00 % | 4.075 B 186.22 % | 1.424 B 0.00 % | 1.424 B | 0.000 |
| Long term debt | 947.000 M 0.00 % | 947.000 M -10.24 % | 1.055 B 0.00 % | 1.055 B | 0.000 | 0.000 -100.00 % | 288.556 M 0.00 % | 288.556 M | 0.000 -100.00 % | 1.577 B 186.46 % | 550.642 M 0.00 % | 550.642 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.436 M 0.00 % | 25.436 M -97.18 % | 901.190 M 0.00 % | 901.190 M -55.33 % | 2.018 B 0.00 % | 2.018 B 185.03 % | 707.870 M 0.00 % | 707.870 M | 0.000 |
| Total non current liabilities | 74.476 B 0.00 % | 74.476 B 32.86 % | 56.058 B 0.00 % | 56.058 B 2 701.20 % | 2.001 B 0.00 % | 2.001 B -12.60 % | 2.290 B 0.00 % | 2.290 B 1.31 % | 2.260 B -52.75 % | 4.784 B 70.19 % | 2.811 B 0.00 % | 2.811 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.224 B 0.00 % | 3.224 B -1.20 % | 3.263 B -25.14 % | 4.358 B -28.46 % | 6.092 B 0.00 % | 6.092 B 185.83 % | 2.131 B 0.00 % | 2.131 B | 0.000 |
| Other current liabilities | 32.727 B 0.00 % | 32.727 B 136.59 % | 13.833 B 0.00 % | 13.833 B -73.74 % | 52.682 B 0.00 % | 52.682 B 43.66 % | 36.670 B -9.69 % | 40.606 B 253.03 % | 11.502 B -60.15 % | 28.860 B 477.42 % | 4.998 B 0.00 % | 4.998 B -81.92 % | 27.649 B | 0.000 -100.00 % | 30.022 B 0.00 % | 30.022 B 21.24 % | 24.762 B 0.00 % | 24.762 B -18.16 % | 30.255 B 0.00 % | 30.255 B -45.27 % | 55.282 B 0.00 % | 55.282 B 828.02 % | 5.957 B 0.00 % | 5.957 B | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.935 B | 0.000 -100.00 % | 24.503 B -35.31 % | 37.880 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 9.151 B 0.00 % | 9.151 B -21.69 % | 11.686 B 0.00 % | 11.686 B 11.77 % | 10.455 B 0.00 % | 10.455 B 0.45 % | 10.409 B 0.00 % | 10.409 B -51.42 % | 21.426 B 328.52 % | 5.000 B -52.46 % | 10.518 B 0.00 % | 10.518 B 41 252.00 % | 25.436 M | 0.000 -100.00 % | 1.430 B 0.00 % | 1.430 B -50.43 % | 2.884 B 0.00 % | 2.884 B 139.71 % | 1.203 B 0.00 % | 1.203 B 45.18 % | 828.842 M 0.00 % | 828.842 M 202.67 % | 273.842 M 0.00 % | 273.842 M | 0.000 |
| Total current liabilities | 55.456 B 0.00 % | 55.456 B -1.75 % | 56.443 B 0.00 % | 56.443 B -24.22 % | 74.484 B 0.00 % | 74.484 B 2.52 % | 72.653 B 0.00 % | 72.653 B -25.68 % | 97.761 B 22.21 % | 79.996 B 109.81 % | 38.128 B 0.00 % | 38.128 B -24.85 % | 50.735 B | 0.000 -100.00 % | 48.151 B 0.00 % | 48.151 B -10.57 % | 53.839 B 0.00 % | 53.839 B -34.86 % | 82.654 B 0.00 % | 82.654 B 47.30 % | 56.111 B 0.00 % | 56.111 B 169.53 % | 20.818 B 0.00 % | 20.818 B | 0.000 |
| Total liabilities | 129.932 B 0.00 % | 129.932 B 15.49 % | 112.501 B 0.00 % | 112.501 B 47.09 % | 76.485 B 0.00 % | 76.485 B 2.06 % | 74.943 B 0.00 % | 74.943 B -25.07 % | 100.021 B 17.98 % | 84.779 B 107.09 % | 40.939 B 0.00 % | 40.939 B -19.31 % | 50.735 B | 0.000 -100.00 % | 48.151 B 0.00 % | 48.151 B -15.62 % | 57.062 B 0.00 % | 57.062 B -33.58 % | 85.916 B -1.26 % | 87.012 B 39.88 % | 62.203 B 0.00 % | 62.203 B 171.04 % | 22.950 B 0.00 % | 22.950 B | 0.000 |
| Other non current assets | 37.084 B 0.00 % | 37.084 B 5.74 % | 35.070 B 0.00 % | 35.070 B 65.38 % | 21.206 B 0.00 % | 21.206 B 26.43 % | 16.773 B 0.00 % | 16.773 B 10 166.50 % | 163.380 M -15.92 % | 194.308 M -97.95 % | 9.479 B 0.00 % | 9.479 B -10.50 % | 10.591 B 129.46 % | -35.951 B -496.38 % | 9.070 B 0.00 % | 9.070 B -7.67 % | 9.823 B 0.00 % | 9.823 B 21.98 % | 8.053 B -2.69 % | 8.275 B 15.23 % | 7.181 B 0.00 % | 7.181 B 15.49 % | 6.218 B 0.00 % | 6.218 B 159.68 % | -10.419 B |
| Long term investments | 1.153 B 0.00 % | 1.153 B 6.29 % | 1.085 B 0.00 % | 1.085 B 8.21 % | 1.003 B 0.00 % | 1.003 B 0.00 % | 1.003 B 0.00 % | 1.003 B -6.02 % | 1.067 B -91.31 % | 12.283 B 1 051.29 % | 1.067 B 0.00 % | 1.067 B 5.40 % | 1.012 B | 0.000 -100.00 % | 1.025 B 0.00 % | 1.025 B -2.19 % | 1.048 B 0.00 % | 1.048 B 0.02 % | 1.048 B 0.00 % | 1.048 B 4.54 % | 1.002 B 0.00 % | 1.002 B -1.68 % | 1.019 B 0.00 % | 1.019 B | 0.000 |
| Intangible assets | 79.300 B 0.00 % | 79.300 B -5.47 % | 83.891 B 0.00 % | 83.891 B -4.22 % | 87.591 B 0.00 % | 87.591 B -4.28 % | 91.508 B 0.00 % | 91.508 B -10.71 % | 102.481 B 3.89 % | 98.647 B -3.07 % | 101.769 B 0.00 % | 101.769 B 18 358.59 % | 551.339 M | 0.000 -100.00 % | 670.404 M 0.00 % | 670.404 M 32.63 % | 505.465 M 0.00 % | 505.465 M -19.32 % | 626.492 M 0.51 % | 623.296 M 51.51 % | 411.401 M 0.00 % | 411.401 M 123.93 % | 183.721 M 0.00 % | 183.721 M | 0.000 |
| GoodWill | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B | 0.000 -100.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 0.00 % | 44.795 B 1.32 % | 44.212 B 0.00 % | 44.212 B | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 124.095 B 0.00 % | 124.095 B -3.57 % | 128.686 B 0.00 % | 128.686 B -2.79 % | 132.386 B 0.00 % | 132.386 B -2.87 % | 136.303 B 0.00 % | 136.303 B -7.45 % | 147.276 B 2.67 % | 143.442 B -2.13 % | 146.564 B 0.00 % | 146.564 B 223.21 % | 45.346 B | 0.000 -100.00 % | 45.465 B 0.00 % | 45.465 B 0.36 % | 45.300 B 0.00 % | 45.300 B -0.27 % | 45.421 B 0.01 % | 45.418 B 1.78 % | 44.624 B 0.00 % | 44.624 B 24 188.91 % | 183.721 M 0.00 % | 183.721 M | 0.000 |
| Property plant equipment net | 15.747 B 0.00 % | 15.747 B 4.39 % | 15.085 B 0.00 % | 15.085 B -6.28 % | 16.096 B 0.00 % | 16.096 B 8.15 % | 14.883 B 0.00 % | 14.883 B -7.21 % | 16.039 B -5.09 % | 16.899 B -13.23 % | 19.475 B 0.00 % | 19.475 B 60.83 % | 12.109 B | 0.000 -100.00 % | 12.722 B 0.00 % | 12.722 B -13.08 % | 14.636 B 0.00 % | 14.636 B -14.87 % | 17.192 B 0.00 % | 17.192 B 0.77 % | 17.060 B 0.00 % | 17.060 B 191.88 % | 5.845 B 0.00 % | 5.845 B | 0.000 |
| Total non current assets | 178.079 B 0.00 % | 178.079 B -1.03 % | 179.926 B 0.00 % | 179.926 B 5.41 % | 170.690 B 0.00 % | 170.690 B 1.02 % | 168.962 B 0.00 % | 168.962 B -3.87 % | 175.762 B -3.56 % | 182.244 B 3.21 % | 176.585 B 0.00 % | 176.585 B 155.70 % | 69.058 B 292.09 % | -35.951 B -152.65 % | 68.282 B 0.00 % | 68.282 B -3.57 % | 70.807 B 0.00 % | 70.807 B -1.26 % | 71.713 B -0.30 % | 71.933 B 2.96 % | 69.867 B 0.00 % | 69.867 B 426.66 % | 13.266 B 0.00 % | 13.266 B 227.33 % | -10.419 B |
| Other current assets | 3.842 B 0.00 % | 3.842 B 12.33 % | 3.421 B 0.00 % | 3.421 B 9.17 % | 3.133 B 0.00 % | 3.133 B 0.33 % | 3.123 B 0.00 % | 3.123 B -0.22 % | 3.130 B -90.28 % | 32.200 B 732.43 % | 3.868 B 0.00 % | 3.868 B -45.72 % | 7.126 B | 0.000 -100.00 % | 4.126 B 0.00 % | 4.126 B 0.75 % | 4.095 B 0.00 % | 4.095 B -3.90 % | 4.261 B 8.47 % | 3.929 B -47.58 % | 7.495 B 0.00 % | 7.495 B -10.32 % | 8.358 B 0.00 % | 8.358 B | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.191 B 0.00 % | 11.191 B -0.22 % | 11.216 B 0.00 % | 11.216 B 0.00 % | 11.216 B | 0.000 -100.00 % | 11.216 B 0.00 % | 11.216 B -45.65 % | 20.635 B -71.30 % | 71.901 B 234.04 % | 21.525 B 0.00 % | 21.525 B -22.29 % | 27.700 B 0.00 % | 27.700 B -11.22 % | 31.200 B 0.00 % | 31.200 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.837 B |
| cash and cash equivalents | 17.862 B 0.00 % | 17.862 B 4.87 % | 17.033 B 0.00 % | 17.033 B 6.12 % | 16.050 B 0.00 % | 16.050 B 4.47 % | 15.364 B 0.00 % | 15.364 B -17.22 % | 18.560 B 145.02 % | 7.575 B -20.44 % | 9.520 B 0.00 % | 9.520 B -26.72 % | 12.991 B 136.14 % | -35.951 B -349.21 % | 14.426 B 0.00 % | 14.426 B -45.18 % | 26.312 B 0.00 % | 26.312 B -38.71 % | 42.931 B 0.00 % | 42.931 B -37.13 % | 68.281 B 0.00 % | 68.281 B 162.48 % | 26.014 B 0.00 % | 26.014 B 349.69 % | -10.419 B |
| Cash and short term investments | 17.862 B 0.00 % | 17.862 B 4.87 % | 17.033 B 0.00 % | 17.033 B -37.47 % | 27.241 B 0.00 % | 27.241 B 2.49 % | 26.580 B 0.00 % | 26.580 B -10.73 % | 29.776 B 293.10 % | 7.575 B -63.47 % | 20.736 B 0.00 % | 20.736 B -38.33 % | 33.626 B -6.47 % | 35.951 B 0.00 % | 35.951 B 0.00 % | 35.951 B -33.44 % | 54.012 B 0.00 % | 54.012 B -27.14 % | 74.131 B 0.00 % | 74.131 B 8.57 % | 68.281 B 0.00 % | 68.281 B 162.48 % | 26.014 B 0.00 % | 26.014 B 149.69 % | 10.419 B |
| Total current assets | 53.359 B 0.00 % | 53.359 B -0.64 % | 53.705 B 0.00 % | 53.705 B 22.66 % | 43.783 B 0.00 % | 43.783 B -28.08 % | 60.880 B 0.00 % | 60.880 B -40.85 % | 102.921 B 28.36 % | 80.182 B 63.96 % | 48.903 B 0.00 % | 48.903 B -38.15 % | 79.060 B 119.91 % | 35.951 B -58.54 % | 86.702 B 0.00 % | 86.702 B -8.28 % | 94.533 B 0.00 % | 94.533 B -26.11 % | 127.939 B 0.00 % | 127.939 B 20.92 % | 105.803 B 0.00 % | 105.803 B 163.03 % | 40.224 B 0.00 % | 40.224 B 286.08 % | 10.419 B |
| Inventory | 12.735 B 0.00 % | 12.735 B 99.57 % | 6.381 B 0.00 % | 6.381 B -12.95 % | 7.331 B 0.00 % | 7.331 B -18.67 % | 9.013 B 0.00 % | 9.013 B -63.57 % | 24.742 B -8.89 % | 27.156 B 119.54 % | 12.369 B 0.00 % | 12.369 B -58.86 % | 30.066 B | 0.000 -100.00 % | 30.022 B 0.00 % | 30.022 B 71.76 % | 17.479 B 0.00 % | 17.479 B -27.12 % | 23.983 B -1.37 % | 24.316 B 16.97 % | 20.788 B 0.00 % | 20.788 B 503.15 % | 3.447 B 0.00 % | 3.447 B | 0.000 |
| Net receivables | 18.920 B 0.00 % | 18.920 B -29.59 % | 26.870 B 0.00 % | 26.870 B 342.16 % | 6.077 B 0.00 % | 6.077 B -72.58 % | 22.163 B 0.00 % | 22.163 B -51.04 % | 45.273 B 241.64 % | 13.252 B 11.09 % | 11.929 B 0.00 % | 11.929 B 44.73 % | 8.242 B | 0.000 -100.00 % | 16.603 B 0.00 % | 16.603 B -12.37 % | 18.946 B 0.00 % | 18.946 B -25.89 % | 25.564 B 0.00 % | 25.564 B 176.68 % | 9.239 B 0.00 % | 9.239 B 284.07 % | 2.406 B 0.00 % | 2.406 B | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.218 B 19.00 % | 9.426 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 13.578 B 0.00 % | 13.578 B -56.09 % | 30.923 B 0.00 % | 30.923 B 172.53 % | 11.347 B 0.00 % | 11.347 B -47.56 % | 21.639 B | 0.000 -100.00 % | 40.329 B 388.52 % | 8.255 B -63.49 % | 22.612 B 0.00 % | 22.612 B -1.94 % | 23.060 B | 0.000 -100.00 % | 16.699 B 0.00 % | 16.699 B -36.25 % | 26.192 B 0.00 % | 26.192 B -48.84 % | 51.195 B 0.00 % | 51.195 B | 0.000 | 0.000 -100.00 % | 14.587 B 0.00 % | 14.587 B | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 970.670 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 21.934 B 0.00 % | 21.934 B 2.51 % | 21.397 B 0.00 % | 21.397 B 1.82 % | 21.015 B 0.00 % | 21.015 B -4.17 % | 21.929 B 0.00 % | 21.929 B -8.89 % | 24.069 B 2.80 % | 23.413 B -1.92 % | 23.871 B 0.00 % | 23.871 B 230.01 % | 7.233 B | 0.000 -100.00 % | 7.557 B 0.00 % | 7.557 B 19.40 % | 6.329 B 0.00 % | 6.329 B -0.72 % | 6.375 B 6.21 % | 6.002 B 5.29 % | 5.701 B 0.00 % | 5.701 B | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 2.151 B 0.00 % | 2.151 B -10.06 % | 2.392 B 0.00 % | 2.392 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 788.688 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 55.207 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B -11.14 % | 154.146 B 12.54 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 1 712.55 % | 7.557 B -94.48 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.00 % | 136.972 B 0.01 % | 136.964 B 0.00 % | 136.964 B 1.12 % | 135.449 B 0.00 % | 135.449 B 136.30 % | 57.320 B 0.00 % | 57.320 B | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 615.062 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 231.438 B 0.00 % | 231.438 B -0.94 % | 233.631 B 0.00 % | 233.631 B 8.93 % | 214.473 B 0.00 % | 214.473 B -6.69 % | 229.842 B 0.00 % | 229.842 B -17.53 % | 278.683 B 6.19 % | 262.427 B 16.38 % | 225.487 B 0.00 % | 225.487 B 52.23 % | 148.119 B | 0.000 -100.00 % | 154.984 B 0.00 % | 154.984 B -6.26 % | 165.340 B 0.00 % | 165.340 B -17.19 % | 199.653 B -0.11 % | 199.872 B 13.78 % | 175.670 B 0.00 % | 175.670 B 228.42 % | 53.490 B 0.00 % | 53.490 B | 0.000 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-01 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2021-01-01 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 4.237 B 0.00 % | 4.237 B 28.88 % | 3.288 B 0.00 % | 3.288 B 445.68 % | 602.545 M 0.00 % | 602.545 M -78.74 % | 2.835 B 0.00 % | 2.835 B 146.26 % | -6.128 B -147.21 % | 12.980 B 452.78 % | -3.679 B 0.00 % | -3.679 B -169.95 % | 5.260 B 70.27 % | 3.089 B 144.67 % | -6.917 B 0.00 % | -6.917 B 25.85 % | -9.328 B 0.00 % | -9.328 B -363.21 % | 3.544 B 0.00 % | 3.544 B -48.20 % | 6.842 B 0.00 % | 6.842 B 375.63 % | -2.482 B 0.00 % | -2.482 B -23.86 % | -2.004 B 0.00 % | -2.004 B |
| Net cash provided by operating activities | -5.878 B 0.00 % | -5.878 B 20.68 % | -7.410 B 0.00 % | -7.410 B -19.53 % | -6.199 B 0.00 % | -6.199 B 13.18 % | -7.141 B 0.00 % | -7.141 B -23.79 % | -5.769 B -188.24 % | 6.537 B 337.84 % | -2.749 B 0.00 % | -2.749 B -191.53 % | 3.003 B 256.05 % | -1.924 B 76.33 % | -8.128 B 0.00 % | -8.128 B 24.44 % | -10.758 B 0.00 % | -10.758 B -404.92 % | 3.528 B 0.00 % | 3.528 B -35.26 % | 5.450 B 0.00 % | 5.450 B 211.40 % | -4.892 B 0.00 % | -4.892 B -12.18 % | -4.361 B 0.00 % | -4.361 B |
| Investments in property plant and equipment | -1.542 B 0.00 % | -1.542 B -238.26 % | -455.717 M 0.00 % | -455.717 M -20.24 % | -379.018 M 0.00 % | -379.018 M -165.59 % | -142.706 M 0.00 % | -142.706 M 97.22 % | -5.139 B | 0.000 100.00 % | -2.637 B 0.00 % | -2.637 B -83.14 % | -1.440 B | 0.000 100.00 % | -31.807 M 0.00 % | -31.807 M 66.65 % | -95.364 M 0.00 % | -95.364 M 54.44 % | -209.317 M 0.00 % | -209.317 M 47.62 % | -399.596 M 0.00 % | -399.596 M 7.96 % | -434.163 M 0.00 % | -434.163 M 10.57 % | -485.477 M 0.00 % | -485.477 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 586.274 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.523 B 0.00 % | 1.523 B 105.97 % | -25.500 B 0.00 % | -25.500 B | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.240 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -951.566 K -200.00 % | 951.566 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -939.256 M 0.00 % | -939.256 M 28.48 % | -1.313 B 0.00 % | -1.313 B -17.03 % | -1.122 B 0.00 % | -1.122 B -175.44 % | 1.487 B 0.00 % | 1.487 B 132.66 % | -4.554 B -478 644.17 % | 951.566 K 100.06 % | -1.471 B 0.00 % | -1.471 B -544.38 % | 331.119 M 226 634.81 % | 146.038 K -100.00 % | 2.969 B 0.00 % | 2.969 B 39.22 % | 2.133 B 0.00 % | 2.133 B 113.60 % | -15.679 B 0.00 % | -15.679 B -9 860.71 % | -157.406 M 0.00 % | -157.406 M -254.01 % | 102.207 M 0.00 % | 102.207 M 3 778.45 % | -2.779 M 0.00 % | -2.779 M |
| Net cash used for investing activites | -2.481 B 0.00 % | -2.481 B -40.24 % | -1.769 B 0.00 % | -1.769 B -17.84 % | -1.501 B 0.00 % | -1.501 B -211.64 % | 1.345 B 0.00 % | 1.345 B 127.62 % | -4.868 B -511 649.91 % | 951.566 K 100.02 % | -4.109 B 0.00 % | -4.109 B -270.52 % | -1.109 B -759 426.08 % | 146.038 K -100.00 % | 2.937 B 0.00 % | 2.937 B 44.17 % | 2.037 B 0.00 % | 2.037 B 114.18 % | -14.365 B 0.00 % | -14.365 B 44.87 % | -26.057 B 0.00 % | -26.057 B -7 749.56 % | -331.955 M 0.00 % | -331.955 M 32.01 % | -488.256 M 0.00 % | -488.256 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.818 B -100.00 % | -2.409 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 8.785 B 0.00 % | 8.785 B -9.50 % | 9.707 B 0.00 % | 9.707 B 20.68 % | 8.044 B 0.00 % | 8.044 B 195.04 % | 2.726 B 0.00 % | 2.726 B -87.39 % | 21.621 B 354.85 % | -8.484 B -251.42 % | 5.603 B 0.00 % | 5.603 B 372.36 % | 1.186 B 145.79 % | -2.591 B -860.94 % | -269.589 M 0.00 % | -269.589 M 51.22 % | -552.719 M 0.00 % | -552.719 M -75.51 % | -314.930 M 0.00 % | -314.930 M -100.78 % | 40.218 B 0.00 % | 40.218 B 14 150.99 % | -286.229 M 0.00 % | -286.229 M -101.58 % | 18.157 B 0.00 % | 18.157 B |
| Net cash used provided by financing activities | 8.785 B 0.00 % | 8.785 B -9.50 % | 9.707 B 0.00 % | 9.707 B 20.68 % | 8.044 B 0.00 % | 8.044 B 195.04 % | 2.726 B 0.00 % | 2.726 B -87.39 % | 21.621 B 354.85 % | -8.484 B -251.42 % | 5.603 B 0.00 % | 5.603 B 372.36 % | 1.186 B 145.79 % | -2.591 B -860.94 % | -269.589 M 0.00 % | -269.589 M 51.22 % | -552.719 M 0.00 % | -552.719 M -75.51 % | -314.930 M 0.00 % | -314.930 M -100.78 % | 40.218 B 0.00 % | 40.218 B 14 150.99 % | -286.229 M 0.00 % | -286.229 M -101.58 % | 18.157 B 0.00 % | 18.157 B |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.520 B | 0.000 100.00 % | -11.737 B -1 319.93 % | 962.075 M -92.85 % | 13.464 B | 0.000 100.00 % | -18.924 B -156.22 % | 33.658 B 200.00 % | -33.658 B -162.23 % | 54.083 B 194.67 % | -57.129 B -217.38 % | 48.670 B | 0.000 | 0.000 100.00 % | -31.524 B -232.87 % | 23.726 B | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 343.098 M 0.00 % | 343.098 M 111.18 % | -3.070 B 0.00 % | -3.070 B -127.95 % | 10.985 B 45.02 % | 7.575 B 703.92 % | -1.254 B 90.35 % | -12.991 B -421.39 % | 4.042 B -54.83 % | 8.949 B 263.88 % | -5.460 B 77.61 % | -24.384 B -200.00 % | 24.384 B 156.80 % | -42.931 B -200.00 % | 42.931 B 162.87 % | -68.281 B -200.00 % | 68.281 B 248.19 % | 19.610 B 455.90 % | -5.510 B 85.12 % | -37.034 B -200.00 % | 37.034 B 178.29 % | 13.308 B |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 343.098 M 111.18 % | -3.070 B -119.82 % | 15.490 B -16.54 % | 18.560 B 145.02 % | 7.575 B | 0.000 | 0.000 -100.00 % | 12.991 B 45.17 % | 8.949 B | 0.000 | 0.000 -100.00 % | 24.384 B | 0.000 -100.00 % | 42.931 B | 0.000 -100.00 % | 68.281 B | 0.000 | 0.000 | 0.000 -100.00 % | 37.034 B | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 343.098 M 0.00 % | 343.098 M 111.18 % | -3.070 B -119.82 % | 15.490 B -16.54 % | 18.560 B 145.02 % | 7.575 B 703.92 % | -1.254 B | 0.000 -100.00 % | 12.991 B 45.17 % | 8.949 B 263.88 % | -5.460 B | 0.000 -100.00 % | 24.384 B | 0.000 -100.00 % | 42.931 B | 0.000 -100.00 % | 68.281 B 248.19 % | 19.610 B 455.90 % | -5.510 B | 0.000 -100.00 % | 37.034 B 178.29 % | 13.308 B |
| Operating cash flow | -5.878 B 0.00 % | -5.878 B 20.68 % | -7.410 B 0.00 % | -7.410 B -19.53 % | -6.199 B 0.00 % | -6.199 B 13.18 % | -7.141 B 0.00 % | -7.141 B -23.79 % | -5.769 B -188.24 % | 6.537 B 337.84 % | -2.749 B 0.00 % | -2.749 B -191.53 % | 3.003 B 256.05 % | -1.924 B 76.33 % | -8.128 B 0.00 % | -8.128 B 24.44 % | -10.758 B 0.00 % | -10.758 B -404.92 % | 3.528 B 0.00 % | 3.528 B -35.26 % | 5.450 B 0.00 % | 5.450 B 211.40 % | -4.892 B 0.00 % | -4.892 B -12.18 % | -4.361 B 0.00 % | -4.361 B |
| Capital expenditure | -1.542 B 0.00 % | -1.542 B -238.26 % | -455.717 M 0.00 % | -455.717 M -20.24 % | -379.018 M 0.00 % | -379.018 M -165.59 % | -142.706 M 0.00 % | -142.706 M 97.22 % | -5.139 B | 0.000 100.00 % | -2.637 B 0.00 % | -2.637 B -83.14 % | -1.440 B | 0.000 100.00 % | -31.807 M 0.00 % | -31.807 M 66.65 % | -95.364 M 0.00 % | -95.364 M 54.44 % | -209.317 M 0.00 % | -209.317 M 47.62 % | -399.596 M 0.00 % | -399.596 M 7.96 % | -434.163 M 0.00 % | -434.163 M 10.57 % | -485.477 M 0.00 % | -485.477 M |
| Free CashFlow | -7.419 B 0.00 % | -7.419 B 5.68 % | -7.866 B 0.00 % | -7.866 B -19.57 % | -6.578 B 0.00 % | -6.578 B 9.68 % | -7.284 B 0.00 % | -7.284 B 33.23 % | -10.908 B -266.85 % | 6.537 B 221.38 % | -5.386 B 0.00 % | -5.386 B -444.63 % | 1.563 B 181.21 % | -1.924 B 76.42 % | -8.160 B 0.00 % | -8.160 B 24.82 % | -10.853 B 0.00 % | -10.853 B -427.03 % | 3.319 B 0.00 % | 3.319 B -34.28 % | 5.050 B 0.00 % | 5.050 B 194.82 % | -5.326 B 0.00 % | -5.326 B -9.90 % | -4.846 B 0.00 % | -4.846 B |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 |